XML 41 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments (Tables)
9 Months Ended
Jan. 31, 2019
Segments  
Schedule of segment results

 

    

Three Months Ended January 31, 2019

 

 

 

 

    

 

 

    

Depreciation and

    

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

717,984

 

$

232,201

 

$

29,368

 

$

59,321

Other

 

 

5,918

 

 

2,025

 

 

55

 

 

396

Corporate

 

 

 —

 

 

 —

 

 

797

 

 

 —

 

 

$

723,902

 

$

234,226

 

$

30,220

 

$

59,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three Months Ended January 31, 2018

 

 

 

 

    

 

 

    

Depreciation and

    

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

579,974

 

$

193,329

 

$

16,252

 

$

41,658

Other

 

 

5,534

 

 

2,091

 

 

59

 

 

549

Corporate

 

 

 —

 

 

 —

 

 

179

 

 

 —

 

 

$

585,508

 

$

195,420

 

$

16,490

 

$

42,207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine Months Ended January 31, 2019

 

 

 

 

    

 

 

    

Depreciation and

 

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

2,316,732

 

$

740,591

 

$

85,284

 

$

220,365

Other

 

 

19,151

 

 

6,601

 

 

168

 

 

1,769

Corporate

 

 

 —

 

 

 —

 

 

1,877

 

 

 —

 

 

$

2,335,883

 

$

747,192

 

$

87,329

 

$

222,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Nine Months Ended January 31, 2018

 

    

 

 

    

 

 

    

Depreciation and

 

Adjusted

 

 

Net Sales

 

Gross Profit

 

Amortization

 

EBITDA

 

 

(in thousands)

Geographic divisions

 

$

1,858,259

 

$

606,388

 

$

48,744

 

$

147,534

Other

 

 

17,410

 

 

6,396

 

 

183

 

 

1,667

Corporate

 

 

 —

 

 

 —

 

 

621

 

 

 —

 

 

$

1,875,669

 

$

612,784

 

$

49,548

 

$

149,201

 

Reconciliation of Adjusted EBITDA to net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

January 31, 

 

January 31, 

 

    

2019

    

2018

 

2019

 

2018

 

 

(in thousands)

Net income

 

$

5,815

 

$

19,686

 

$

39,377

 

$

53,052

Interest expense

 

 

19,526

 

 

7,871

 

 

54,896

 

 

23,288

Write-off of debt discount and deferred financing fees

 

 

 —

 

 

 —

 

 

 —

 

 

74

Interest income

 

 

(10)

 

 

(44)

 

 

(43)

 

 

(93)

Provision (benefit) for income taxes

 

 

1,442

 

 

(4,488)

 

 

12,337

 

 

15,555

Depreciation expense

 

 

11,919

 

 

6,009

 

 

34,067

 

 

18,021

Amortization expense

 

 

18,301

 

 

10,481

 

 

53,262

 

 

31,527

Stock appreciation expense(a)

 

 

442

 

 

631

 

 

1,425

 

 

1,863

Redeemable noncontrolling interests(b)

 

 

(35)

 

 

340

 

 

778

 

 

1,370

Equity-based compensation(c)

 

 

1,140

 

 

430

 

 

2,638

 

 

1,277

Severance and other permitted costs(d)

 

 

229

 

 

 8

 

 

5,947

 

 

325

Transaction costs (acquisitions and other)(e)

 

 

1,066

 

 

75

 

 

6,660

 

 

321

Gain on sale of assets

 

 

(118)

 

 

(51)

 

 

(412)

 

 

(648)

Effects of fair value adjustments to inventory(f)

 

 

 —

 

 

89

 

 

4,129

 

 

276

Change in fair value of financial instruments(g)

 

 

 —

 

 

276

 

 

6,395

 

 

710

Secondary public offering costs(h)

 

 

 —

 

 

894

 

 

 —

 

 

1,525

Debt transaction costs(i)

 

 

 —

 

 

 —

 

 

678

 

 

758

Adjusted EBITDA

 

$

59,717

 

$

42,207

 

$

222,134

 

$

149,201


(a)

Represents non‑cash expense related to stock appreciation rights agreements.

(b)

Represents non‑cash compensation expense related to changes in the redemption values of noncontrolling interests.

(c)

Represents non‑cash equity‑based compensation expense related to the issuance of share-based awards.

(d)

Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.

(e)

Represents one‑time costs related to acquisitions paid to third parties.

(f)

Represents the non‑cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value.

(g)

Represents the mark‑to‑market adjustments for derivative financial instruments.

(h)

Represents one-time costs related to our secondary offering paid to third-party advisors.

(i)

Represents costs paid to third-party advisors related to debt refinancing activities.

Schedule of net sales to external customers by main product lines

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

Nine Months Ended

 

 

January 31, 

 

January 31, 

 

 

2019

 

2018

 

2019

    

2018

 

 

(in thousands)

Wallboard

    

$

297,358

    

$

256,413

    

$

949,781

 

$

829,568

Ceilings

 

 

105,219

 

 

90,360

 

 

339,450

 

 

291,716

Steel framing

 

 

117,432

 

 

96,744

 

 

382,304

 

 

304,598

Other products

 

 

203,893

 

 

141,991

 

 

664,348

 

 

449,787

Total net sales

 

$

723,902

 

$

585,508

 

$

2,335,883

 

$

1,875,669

 

Schedule of net sales by major geographic area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended 

 

Nine Months Ended

 

 

January 31, 

 

January 31, 

 

    

2019

    

2018

 

2019

 

2018

 

 

(in thousands)

United States

 

$

624,672

    

$

585,508

    

$

2,021,750

    

$

1,875,669

Canada

 

 

99,230

 

 

 —

 

 

314,133

 

 

 —

Total net sales

 

$

723,902

 

$

585,508

 

$

2,335,883

 

$

1,875,669

 

Schedule of long-lived assets by major geographic area

 

 

 

 

 

 

 

 

 

January 31, 

 

April 30, 

 

    

2019

    

2018

 

 

(in thousands)

United States

 

$

871,596

 

$

813,909

Canada

 

 

480,994

 

 

 —

Total long-lived assets

 

$

1,352,590

 

$

813,909